Income Breakdown
| TV Revenue | $497K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $203K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $245K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2027 |
$703K |
$342K |
$361K |
$-1.9M |
| Jun 2027 |
$62K |
$340K |
$-277K |
$-2.3M |
| May 2027 |
$61K |
$337K |
$-276K |
$-2.0M |
| Apr 2027 |
$62K |
$336K |
$-274K |
$-1.7M |
| Mar 2027 |
$65K |
$342K |
$-277K |
$-1.5M |
| Feb 2027 |
$65K |
$340K |
$-275K |
$-1.2M |
| Jan 2027 |
$57K |
$376K |
$-319K |
$-921K |
| Dec 2026 |
$63K |
$325K |
$-262K |
$-602K |
| Nov 2026 |
$18K |
$319K |
$-301K |
$-340K |
| Oct 2026 |
$12K |
$365K |
$-353K |
$-39K |
| Sep 2026 |
$14K |
$200K |
$-186K |
$314K |
| Aug 2026 |
$0 |
$0 |
$0 |
$500K |